[XOXTECH] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -437.81%
YoY- -412.96%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 23,994 15,999 8,076 28,261 19,985 13,022 6,274 144.35%
PBT 4,644 3,171 1,660 -3,107 2,188 1,590 721 245.79%
Tax -1,592 -1,146 -607 -1,264 -497 -324 -158 365.85%
NP 3,052 2,025 1,053 -4,371 1,691 1,266 563 208.27%
-
NP to SH 2,484 1,582 795 -4,807 1,423 1,111 514 185.56%
-
Tax Rate 34.28% 36.14% 36.57% - 22.71% 20.38% 21.91% -
Total Cost 20,942 13,974 7,023 32,632 18,294 11,756 5,711 137.60%
-
Net Worth 41,361 41,197 40,188 39,813 45,552 45,224 45,397 -6.01%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 817 - - - - - - -
Div Payout % 32.89% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 41,361 41,197 40,188 39,813 45,552 45,224 45,397 -6.01%
NOSH 163,421 163,092 162,244 163,503 163,563 163,382 165,806 -0.96%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.72% 12.66% 13.04% -15.47% 8.46% 9.72% 8.97% -
ROE 6.01% 3.84% 1.98% -12.07% 3.12% 2.46% 1.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.68 9.81 4.98 17.28 12.22 7.97 3.78 146.86%
EPS 1.52 0.97 0.49 -2.94 0.87 0.68 0.31 188.33%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2531 0.2526 0.2477 0.2435 0.2785 0.2768 0.2738 -5.10%
Adjusted Per Share Value based on latest NOSH - 163,517
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.71 1.81 0.91 3.19 2.26 1.47 0.71 144.03%
EPS 0.28 0.18 0.09 -0.54 0.16 0.13 0.06 178.99%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0467 0.0466 0.0454 0.045 0.0515 0.0511 0.0513 -6.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.13 0.17 0.19 0.22 0.25 0.23 0.20 -
P/RPS 0.89 1.73 3.82 1.27 2.05 2.89 5.29 -69.49%
P/EPS 8.55 17.53 38.78 -7.48 28.74 33.82 64.52 -73.97%
EY 11.69 5.71 2.58 -13.36 3.48 2.96 1.55 284.10%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.77 0.90 0.90 0.83 0.73 -21.24%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 27/02/08 27/11/07 28/08/07 28/05/07 26/02/07 27/11/06 -
Price 0.12 0.14 0.17 0.22 0.22 0.31 0.25 -
P/RPS 0.82 1.43 3.42 1.27 1.80 3.89 6.61 -75.09%
P/EPS 7.89 14.43 34.69 -7.48 25.29 45.59 80.65 -78.73%
EY 12.67 6.93 2.88 -13.36 3.95 2.19 1.24 370.20%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.69 0.90 0.79 1.12 0.91 -35.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment